[MBG] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
Revenue 51,424 55,869 59,776 51,001 44,783 47,859 46,462 1.45%
PBT 9,079 7,556 9,020 9,938 7,124 8,951 11,942 -3.83%
Tax -1,472 -1,460 -2,837 -2,353 -1,257 -2,376 -3,191 -10.45%
NP 7,607 6,096 6,183 7,585 5,867 6,575 8,751 -1.97%
-
NP to SH 7,520 6,009 6,183 7,585 5,867 6,575 8,751 -2.14%
-
Tax Rate 16.21% 19.32% 31.45% 23.68% 17.64% 26.54% 26.72% -
Total Cost 43,817 49,773 53,593 43,416 38,916 41,284 37,711 2.16%
-
Net Worth 98,504 94,270 91,802 89,342 85,117 76,406 72,196 4.53%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
Div 3,648 3,649 3,647 3,646 4,863 3,041 - -
Div Payout % 48.51% 60.73% 59.00% 48.08% 82.90% 46.25% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
Net Worth 98,504 94,270 91,802 89,342 85,117 76,406 72,196 4.53%
NOSH 60,805 60,819 60,796 60,777 60,797 38,013 37,998 6.94%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
NP Margin 14.79% 10.91% 10.34% 14.87% 13.10% 13.74% 18.83% -
ROE 7.63% 6.37% 6.74% 8.49% 6.89% 8.61% 12.12% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
RPS 84.57 91.86 98.32 83.91 73.66 125.90 122.27 -5.12%
EPS 12.37 9.88 10.17 12.48 9.65 17.30 23.03 -8.48%
DPS 6.00 6.00 6.00 6.00 8.00 8.00 0.00 -
NAPS 1.62 1.55 1.51 1.47 1.40 2.01 1.90 -2.25%
Adjusted Per Share Value based on latest NOSH - 60,692
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
RPS 84.58 91.89 98.32 83.88 73.66 78.72 76.42 1.45%
EPS 12.37 9.88 10.17 12.48 9.65 10.81 14.39 -2.13%
DPS 6.00 6.00 6.00 6.00 8.00 5.00 0.00 -
NAPS 1.6201 1.5505 1.5099 1.4694 1.40 1.2567 1.1874 4.53%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/01 31/01/00 -
Price 1.07 1.22 1.45 1.32 1.11 1.90 2.85 -
P/RPS 1.27 1.33 1.47 1.57 1.51 1.51 2.33 -8.29%
P/EPS 8.65 12.35 14.26 10.58 11.50 10.98 12.38 -4.98%
EY 11.56 8.10 7.01 9.45 8.69 9.10 8.08 5.24%
DY 5.61 4.92 4.14 4.55 7.21 4.21 0.00 -
P/NAPS 0.66 0.79 0.96 0.90 0.79 0.95 1.50 -11.05%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/01 31/01/00 CAGR
Date 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 29/03/01 29/03/00 -
Price 1.10 1.20 1.24 1.40 1.06 2.19 3.62 -
P/RPS 1.30 1.31 1.26 1.67 1.44 1.74 2.96 -11.08%
P/EPS 8.89 12.15 12.19 11.22 10.98 12.66 15.72 -7.81%
EY 11.24 8.23 8.20 8.91 9.10 7.90 6.36 8.46%
DY 5.45 5.00 4.84 4.29 7.55 3.65 0.00 -
P/NAPS 0.68 0.77 0.82 0.95 0.76 1.09 1.91 -13.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment